Scribd
Upload
165 views1 page

Flag Pole Garden

This document provides a budget breakdown for a flag pole garden project with 6 categories of expenses: general requirements, carpentry works, concrete works, steel works, tiling, and paint works. The total direct cost is PHP 71,238. With markups added, the total project cost is estimated to be PHP 88,079.88. The largest expenses are for concrete works at PHP 20,000 and tiling at PHP 30,150.

Uploaded by

Alejandro Abella
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd
165 views1 page

Flag Pole Garden

This document provides a budget breakdown for a flag pole garden project with 6 categories of expenses: general requirements, carpentry works, concrete works, steel works, tiling, and paint works. The total direct cost is PHP 71,238. With markups added, the total project cost is estimated to be PHP 88,079.88. The largest expenses are for concrete works at PHP 20,000 and tiling at PHP 30,150.

Uploaded by

Alejandro Abella
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as PDF, TXT or read online on Scribd

Name of Project : FLAG POLE GARDEN

Location :

Item DESCRIPTION UNIT DIRECT TOTAL MARK-UP TOTAL TOTAL UNIT


QTY UNIT VAT
No. COST COST % VALUE INDIRECT COST COST COST
I General Requirement
Mobilization/Demobilization 1.00 lot 5,000.00 5,000.00 0% - 250.00 250.00 5,250.00 5,250.00
Construction safety and health program 1.00 lot 5,000.00 5,000.00 8% 400.00 270.00 670.00 5,670.00 5,670.00
SUB-TOTAL 10,000.00 10,920.00

II Carpentry Works

Flag pole steps & flag pole Reinforced concrete stand


1/4" marine plywood 3.00 pcs 480.00 1,440.00 20% 288.00 86.40 374.40 1,814.40 604.80
Assorted Good Lumber 6.00 [Link] 49.00 294.00 20% 58.80 17.64 76.44 370.44 61.74
Assorted CWN 2.00 kgs 90.00 180.00 20% 36.00 10.80 46.80 226.80 113.40
Assorted CWN 2.00 kgs 90.00 180.00 20% 36.00 10.80 46.80 226.80 113.40
SUB-TOTAL 2,094.00 2,638.44

III Concrete works

Cement bags 40.00 bags 250.00 10,000.00 20% 2,000.00 600.00 2,600.00 12,600.00 315.00

S1 1.00 load 5,000.00 5,000.00 20% 1,000.00 6,300.00


300.00 1,300.00 6,300.00

3/4 crushed stone 1.00 load 5,000.00 5,000.00 20% 1,000.00 6,300.00
300.00 1,300.00 6,300.00
20,000.00 25,200.00
IV STEEL WORKS
12 mm 16.00 pcs 199.00 3,184.00 20% 636.80 191.04 827.84 4,011.84 250.74
10 mm 30.00 pcs 137.00 4,110.00 20% 822.00 246.60 1,068.60 5,178.60 172.62
Tie wire 5.00 kg 80.00 400.00 20% 80.00 24.00 104.00 504.00 100.80
SUB-TOTAL 7,694.00 9,694.44
V TILING

Clay Bricks (10cm by 20cm) brown 846.00 pcs 25.00 21,150.00 20% 4,230.00 1,269.00 5,499.00 26,649.00 31.50
40cmx40cm Tile (platform) 25.00 pcs 120.00 3,000.00 20% 600.00 180.00 780.00 3,780.00 151.20
30cmx60cm(steps) 40.00 pcs 150.00 6,000.00 20% 1,200.00 360.00 1,560.00 7,560.00 189.00
SUB-TOTAL 30,150.00 37,989.00

VI PAINT WORKS
PRIMER 2.00 gal 650.00 1,300.00 20% 260.00 78.00 338.00 1,638.00 819.00
FLAT LATEX 2.00 gal 650.00 1,300.00 20% 260.00 78.00 338.00 1,638.00 819.00
4'' Paint brush 2.00 pcs 50.00 100.00 20% 20.00 6.00 26.00 126.00 63.00
4'' Roller 1.00 pcs 100.00 100.00 20% 20.00 6.00 26.00 126.00 126.00
SUB-TOTAL 1,300.00 1,638.00

TOTAL DIRECT COST 71,238.00 88,079.88

You might also like